INVERSION 20,000,000.

00
TC 3.89
PLAZO INV 8 AÑOS
EQUITATIVO 2,500,000.00
IR 30%
CANON 50% IR
UNIV. 5%
SALDO 25% INVERSION PUBLICA

AÑOS INVERSION(US$ INVERSION(S/.) IR CANON UNIVERSIDAD

1 2024 2,500,000.00 9,727,500.00
2 2025 2,500,000.00 9,727,500.00 2,918,250.00 1,459,125.00 72,956.25
3 2026 2,500,000.00 9,727,500.00 2,918,250.00 1,459,125.00 72,956.25
4 2027 2,500,000.00 9,727,500.00 2,918,250.00 1,459,125.00 72,956.25
5 2028 2,500,000.00 9,727,500.00 2,918,250.00 1,459,125.00 72,956.25
6 2029 2,500,000.00 9,727,500.00 2,918,250.00 1,459,125.00 72,956.25
7 2030 2,500,000.00 9,727,500.00 2,918,250.00 1,459,125.00 72,956.25
8 2031 2,500,000.00 9,727,500.00 2,918,250.00 1,459,125.00 72,956.25
9 2,918,250.00 1,459,125.00 72,956.25
10
UNAMBA UNJMA UNCHINCH SALDO UNCHINCH MAS SALDO

36,478.13 36,478.13
36,478.13 36,478.13
36,478.13 36,478.13
24,318.75 24,318.75 24,318.75 6,079.69 24,318.75
24,318.75 24,318.75 24,318.75 7,599.61 30,398.44
24,318.75 24,318.75 24,318.75 7,979.59 31,918.36
24,318.75 24,318.75 24,318.75 8,074.58 32,298.34
24,318.75 24,318.75 24,318.75 8,098.33 32,393.33